Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $196k initial cash invested.
-7.29%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$6,543
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,543 income − $7,731 expenses = $1,188 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$169k
Closing costs
1%
$8,456
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,543
Total Expenses
$7,731
Mortgage P&I
67%
$4,414
Property Taxes
12%
$812
Home Insurance
4%
$280
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720